VHB Økologi ApS
CVR number: 40307966
Holmevej 100, Holme 9640 Farsø
kontor@vhbiogas.dk
tel: 40440707
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -34.38 | 137.11 | 87.67 | -1 316.32 | 101.82 |
| EBIT | -34.38 | 137.11 | 87.67 | -1 316.32 | 101.82 |
| Other financial expenses | -0.05 | -0.03 | -3.53 | -5.76 | - 192.29 |
| Net income from associates (fin.) | 25.00 | ||||
| Pre-tax profit | -34.43 | 137.09 | 84.14 | -1 297.08 | -90.47 |
| Income taxes | 7.58 | -30.16 | -18.85 | 290.86 | -49.26 |
| Net earnings | -26.85 | 106.93 | 65.28 | -1 006.22 | - 139.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 5.00 | 5.00 | 5.00 | ||
| Investments total | 5.00 | 5.00 | 5.00 | ||
| Non-current loans receivable | 5.00 | 5.00 | |||
| Long term receivables total | 5.00 | 5.00 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 50.00 | 50.00 | 2 434.83 | ||
| Current other receivables | 1 362.49 | 27.42 | 891.27 | 28.23 | |
| Current deferred tax assets | 7.58 | 272.00 | 19.90 | ||
| Short term receivables total | 57.58 | 1 412.49 | 2 462.24 | 1 163.27 | 48.13 |
| Cash and bank deposits | 44.95 | 44.92 | 8.63 | 100.30 | 490.15 |
| Cash and cash equivalents | 44.95 | 44.92 | 8.63 | 100.30 | 490.15 |
| Balance sheet total (assets) | 107.52 | 1 462.41 | 2 475.88 | 1 268.57 | 543.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 50.00 | 23.15 | 130.07 | 195.36 | - 810.86 |
| Profit of the financial year | -26.85 | 106.93 | 65.28 | -1 006.22 | - 139.73 |
| Shareholders equity total | 73.15 | 180.07 | 245.35 | - 760.86 | - 900.60 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 10.00 | 1 173.39 | 232.80 | 15.00 |
| Current owed to group member | 125.00 | 1 796.63 | 1 428.88 | ||
| Short-term deferred tax liabilities | 22.58 | 18.85 | |||
| Other non-interest bearing current liabilities | 29.38 | 1 249.75 | 913.27 | ||
| Current liabilities total | 34.38 | 1 282.34 | 2 230.52 | 2 029.43 | 1 443.88 |
| Balance sheet total (liabilities) | 107.52 | 1 462.41 | 2 475.88 | 1 268.57 | 543.28 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.